Hahndorf Ltd acquired 100% of the shares of Sarina Ltd on 1 July 2015 for $700,000, when the equity of Sarina Ltd consisted of:

Share Capital $500,000

General Reserve 80,000

Retained Earnings 30,000

All identifiable assets and liabilities of Sarina Ltd were fairly valued at acquisition except the machinery, which had a fair value of $140,000. The machinery had a further 7-year life with depreciation based on the straight-line method.

Selected financial information for both companies at 30 June 2018 is as follows:

Hahndorf Ltd Sarina Ltd

Sales revenue $1,000,000 $800,000

Cost of sales (600,000) (600,000)

Gross profit 400,000 200,000

Dividend received from Sarina Ltd 30,000 -

Management fee received 26,500 -

Gain on sale of plant 35,000 -

Admin expenses 55,800 28,700

Depreciation 29,500 56,800

Management fee paid - 26,500

Other expenses 306,200 8,000

Profit before tax 100,000 80,000

Tax expense (30,000) (24,000)

Profit for the period 70,000 56,000

Retained earnings at 1/7/17 230,000 120,000

300,000 176,000

Dividend paid (20,000) (10,000)

Dividend declared (40,000) (20,000)

Retained earnings at 30/6/18 240,000 146,000

Share capital 900,000 500,000

General reserve 60,000 80,000

Total equity 1,200,000 726,000

Dividend payable 40,000 20,000

Other liabilities (note 1) 120,000 30,000

Total equity and liabilities 1,360,000 776,000

Shares in Sarina Ltd 700,000 -

Dividends Receivable 20,000 -

Inventory 40,000 50,000

Other assets (note 2) 600,000 726,000

Total assets 1,360,000 776,000

Notes

1. Other liabilities include deferred tax liabilities

2. Other assets include Land, Machinery, Equipment, and Accumulated depreciation and Impairment losses, and Deferred Tax asset.

Other information:

During the 2017-18 period, Sarina Ltd sold some items of inventory to Hahndorf Ltd for $92,000, recording a profit before tax of $12,000. Hahndorf Ltd has since resold half of these items.

During the 2016-17 period, Hahndorf Ltd sold some items of inventory to Sarina Ltd. At 30 June 2017, Sarina Ltd still had inventory on hand on which Hahndorf Ltd had recorded a before-tax profit of $16,000. All this inventory has been sold during the 2017/18 financial year.

During the year, Hahndorf Ltd made total sales to Sarina Ltd of $60,000. Sarina Ltd sold all these goods to customers outside the group.

On 1 July 2017 Hahndorf Ltd sold an item of plant to Sarina Ltd for $116,000 when its carrying value in Hahndorf Ltds accounts was $81,000 (cost $135,000, accumulated depreciation $54,000). This plant is assessed as having a remaining useful life of five years. The Group has a policy of measuring its property, plant and equipment using the cost model.

Sarina Ltd paid $26,500 in management fees to Hahndorf Ltd.

The company income tax rate is 30%.

Required

(a) Prepare the consolidation journal entries for the above entities as at 30 June 2018, excluding those already done in Part B of this assessment task. Use reference numbers starting at (f) to number the journals